Tilak Statements
50
Tilak Income Statement
B
M
INR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
43.35
100
3.907
9
39.444
91
—
0
13.882
32
12.881
29.7
26.563
61.3
—
0
19.628
45.3
46.191
106.6
11.38
26.3
35.443
81.8
0.159
225.74
85.28
100
67.431
79.1
17.848
20.9
—
0
6.464
11.1
14.186
25.1
3.663
-4.2
—
0
20.152
31.4
23.815
27.2
7.125
9.4
17.45
19.3
0.075
234.89
69.775
100
47.063
47.5
22.712
52.5
—
0
12.268
14.8
19.741
25.4
2.971
27.1
—
0
25.353
49.9
28.324
77
5.576
25.7
23.521
55.4
0.099
237.76
4.732
100
2.544
70.3
2.188
29.7
—
0
4.888
95.2
8.552
137.1
-6.364
-107.5
—
0
6.605
56.2
0.241
-51.3
0.896
0
-0.655
-51.3
0.002
175.83
34.053
100
31.777
96.4
2.276
3.6
—
0
2.788
9.6
7.204
17.3
-4.928
-13.7
—
0
4.107
9.7
-7.982
-4.02
1.631
4.9
-9.613
-9
-0.04
395.79
4.823
100
—
0
4.823
100
—
0
-1.071
-25.9
0.635
30.4
4.188
69.6
—
0
1.517
43.1
5.705
112.7
—
0
5.705
112.7
0.034
166.34
24.794
100
22.564
44.9
2.23
55.1
—
0
-3.227
54.2
-2.842
53.1
5.072
2
—
0
1.389
79.5
6.461
81.5
-1.22
-49.5
7.681
131
0.042
182.33
23.421
100
17.051
82.1
6.37
17.9
—
0
1.407
7.7
1.929
8.5
4.442
9.4
—
0
1.527
7.2
5.969
16.6
—
0
5.968
16.6
0.047
126.81
169.69
100
163.82
98.8
5.867
1.2
—
0
16.696
6.2
16.749
6.1
-10.882
-4.9
—
0
3.602
1.2
-7.28
-3.7
0.523
0.3
-7.803
-4.02
-0.061
127.58
204.13
100
199.64
99.6
4.491
0.4
—
0
0.969
0.3
13.424
2.4
-8.932
-2.01
—
0
-2.594
-1.6
-11.526
-3.7
1.234
0.6
-12.76
-4.3
-0.099
128.7
7.2
100
—
0
7.2
100
—
0
0.8
11.8
27.3
-285.3
-20.1
385.3
—
0
6
20.6
-14.1
408.8
—
0
-14.1
408.8
-0.11
128.5